Orestimba Creek Feasibility Study - Stanislaus County
Orestimba Creek Feasibility Study - Stanislaus County
Orestimba Creek Feasibility Study - Stanislaus County
You also want an ePaper? Increase the reach of your titles
YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.
Economics Appendix – Draft Report - <strong>Orestimba</strong> <strong>Creek</strong> <strong>Feasibility</strong> <strong>Study</strong>, <strong>Stanislaus</strong> <strong>County</strong>, California – September 2012<br />
Table 4 – Blackeye Bean Farm Budget Analysis<br />
U.C. COOPERATIVE EXTENSION<br />
MONTHLY COSTS PER ACRE TO PRODUCE BLACKEYE BEANS<br />
SAN JOAQUIN VALLEY – 2008<br />
NOV DEC JAN FEB MAR APR MAY JUN JUL AUG SEP OCT TOTAL<br />
Cultural: * * * * * *<br />
Land Prep – Disc 2X 19 19<br />
Land Prep – Shape Beds 17 17<br />
Land Prep – List Beds 9 9<br />
Irrigate – Pre-Irrigation 24 24<br />
Irrigate – Make/Close Tail Ditch 2 2 1 1 6<br />
Weed Control – Apply & Incorporate<br />
Preplant Herbicide(Treflan, Dual),<br />
22 22<br />
1Pass<br />
Plant: Beans + Inoculant 24 24<br />
Weed Control – Cultivate 5 5<br />
Irrigate – Water and Labor 5X 20 46 46 112<br />
Insect Control – Lygus (Warrior) Air 22 22 43<br />
Pickup Truck – (bean business) 5 5 5 5 5 5 5 5 37<br />
TOTAL CULTURAL COSTS 5 0 0 0 0 5 97 55 73 72 6 5 318<br />
Cut and Rake Beans: 35 35<br />
Thresh Beans: 72 72<br />
Haul Beans to Warehouse 17 17<br />
Clean, Bag& Grade 92 92<br />
Store & Insurance 24 24<br />
Assessments 6 6<br />
TOTAL HARVEST COSTS 35 205 246<br />
Interest on Operating Capital @ 7.65% 1 1 1 2 2 3 9<br />
TOTAL OPERATING<br />
COSTS/ACRE:<br />
11 0 0 0 0 5 98 56 75 74 43 213 573<br />
OVERHEAD:<br />
Office Expense/Crop Insurance 3 0 0 0 0 3 3 3 3 3 3 3 25<br />
Land Rent 225 225<br />
Property Taxes/Insurance 21 20 41<br />
Investment Repairs 1<br />
TOTAL CASH OVERHEAD COSTS 3 0 21 0 0 3 3 3 23 3 3 228 292<br />
TOTAL CASH COSTS/ACRE 14 0 21 0 0 8 101 59 98 77 46 441 865<br />
62
Change language